☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For
the Quarterly Period Ended March 31, 2018

or

☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For
the Transition Period from _________ to _________

Commission
file number: 333-150332

DRONE
AVIATION HOLDING CORP.

(Exact
name of registrant as specified in its charter)

Nevada

46-5538504

(State
or other jurisdiction of
incorporation or organization)

(I.R.S.
Employer
Identification No.)

11651
Central Parkway #118, Jacksonville, FL 32224

(Address
of principal executive offices) (zip code)

(904)
834-4400

(Registrant’s
telephone number, including area code)

Not
applicable.

(Former
name, former address and former fiscal year, if changed since last report)

Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports),
and (2) has been subject to such filing requirements for the past 90 days. Yes ☐ No ☒

Note:
The registrant is a voluntary filer, but has filed all reports it would have been required to file by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months if it was subject to the filing requirements thereof.

Indicate
by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive
Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the
preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒
No ☐

Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large
accelerated filer

☐

Accelerated
filer

☐

Non-accelerated
filer

☐
(Do not check if a smaller reporting company)

Smaller
reporting company

☒

Emerging
growth company

☐

If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for
complying with any new or revised financial accounting standards provided pursuant to Section 7(a)(2)(B) of the Securities Act
and Section 13(a) of the Exchange Act. ☐

Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As
of May 10, 2018, there were 9,182,470 shares of registrant’s common stock outstanding.

DOCUMENTS
INCORPORATED BY REFERENCE

None.

DRONE
AVIATION HOLDING CORP.

INDEX

PART
I. FINANCIAL INFORMATION

ITEM
1

Financial
Statements (Unaudited)

Consolidated
Balance Sheets as of March 31, 2018 (Unaudited) and December 31, 2017

F-1

Consolidated
Statements of Operations for the three months ended March 31, 2018 and 2017 (Unaudited)

F-2

Consolidated
Statements of Cash Flows for the three months ended March 31, 2018 and 2017 (Unaudited)

F-3

Notes
to Interim Unaudited Consolidated Financial Statements

F-4

ITEM
2.

Management’s
Discussion and Analysis of Financial Condition and Results of Operations

2

ITEM
3.

Quantitative
and Qualitative Disclosures About Market Risk

8

ITEM
4.

Controls
and Procedures

8

PART
II. OTHER INFORMATION

ITEM
1.

Legal
Proceedings

9

ITEM
1A.

Risk
Factors

9

ITEM
2.

Unregistered
Sales of Equity Securities and Use of Proceeds

9

ITEM
3.

Defaults
Upon Senior Securities

10

ITEM
4.

Mine
Safety Disclosures

10

ITEM
5.

Other
Information

10

ITEM
6.

Exhibits

10

SIGNATURES

11

DRONE AVIATION HOLDING CORP.

CONSOLIDATED BALANCE SHEETS

3/31/2018

12/31/2017

(Unaudited)

ASSETS

CURRENT ASSETS:

Cash

$

938,692

$

615,375

Accounts receivable - trade

44,409

110,065

Inventory, net

647,054

991,697

Prepaid expenses and deposits

90,754

103,008

Total current assets

1,720,909

1,820,145

PROPERTY AND EQUIPMENT, at cost:

176,706

253,444

Less - accumulated depreciation

(99,103

)

(97,507

)

Net property and equipment

77,603

155,937

OTHER ASSETS:

Goodwill

99,799

99,799

Intangible assets, net

924,667

997,667

Total other assets

1,024,466

1,097,466

TOTAL ASSETS

$

2,822,978

$

3,073,548

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

CURRENT LIABILITIES:

Accounts payable - trade and accrued liabilities

$

108,930

$

205,359

Accounts payable due to related party

172,634

171,981

Bank Line of Credit

1,250,000

1,000,000

Related party convertible note payable, net of discount of $0 and $0, respectively

The accompanying notes are an integral part of these unaudited
consolidated financial statements.

F-1

DRONE AVIATION HOLDING CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

For the Three Months Ended

March 31,

March 31,

2018

2017

Revenues

$

869,023

$

367,653

Cost of good sold

474,393

243,530

Gross profit

394,630

124,123

General and administrative expense

2,002,609

1,519,969

Loss from operations

(1,607,979

)

(1,395,846

)

Other income (expense)

Derivative Gain

-

753,798

Interest expense

(70,311

)

(481,346

)

Total other income (expense)

(70,311

)

272,452

NET LOSS

(1,678,290

)

(1,123,394

)

NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS

(1,678,290

)

(1,123,394

)

Weighted average number of common shares outstanding - basic and diluted

9,182,470

8,682,220

Basic and diluted net loss per share

$

(0.18

)

$

(0.13

)

The accompanying notes are an integral part of these unaudited
consolidated financial statements.

F-2

DRONE AVIATION HOLDING CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

For the Three Months Ended

3/31/2018

3/31/2017

OPERATING ACTIVITIES:

Net loss

$

(1,678,290

)

$

(1,123,394

)

Adjustments to reconcile net loss to net cash used in operating activities:

Gain on derivative liability

-

(753,798

)

Depreciation

11,847

8,772

Loss on disposal of property, plant, and equipment

8,417

-

Amortization expense of intangible assets

73,000

73,000

Amortization expense of debt discount

-

436,962

Stock based compensation

1,023,496

633,609

Changes in current assets and liabilities:

Accounts receivable

65,656

236,150

Inventory

344,643

(23,047

)

Prepaid expenses and other current assets

12,254

30,241

Accounts payable and accrued expense

(96,429

)

(122,936

)

Due from related party

653

44,384

Net cash used in operating activities

(234,753

)

(560,057

)

INVESTING ACTIVITIES:

Cash received from sale of vehicle

60,000

-

Cash paid on fixed assets

(1,930

)

(675

)

Net cash provided by (used) in investing activities

58,070

(675

)

FINANCING ACTIVITIES:

Proceeds from related party convertible note payable

250,000

-

Proceeds from bank line of credit

250,000

-

Net cash provided by financing activities

500,000

-

NET INCREASE (DECREASE) IN CASH

323,317

(560,732

)

CASH, beginning of period

615,375

2,015,214

CASH, end of period

$

938,692

$

1,454,482

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

Cash paid during the quarters ended March 31:

Interest

$

68,389

$

-

Cash paid for income taxes

$

-

$

-

The accompanying notes are an integral part of these unaudited
consolidated financial statements.

F-3

DRONE AVIATION HOLDING CORP.

NOTES TO INTERIM UNAUDITED CONSOLIDATED
FINANCIAL STATEMENTS

For the Period Ended March 31, 2018

1.

BASIS OF PRESENTATION

The following unaudited interim
consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission.
Accordingly, such interim financial statements do not include all the information and footnotes required by accounting principles
generally accepted in the United States for complete annual financial statements. The information furnished reflects all adjustments,
consisting only of normal recurring items which are, in the opinion of management, necessary in order to make the financial statements
not misleading. The balance sheet as of December 31, 2017 has been derived from the Company’s annual financial statements
that were audited by an independent registered public accounting firm, but does not include all of the information and footnotes
required for complete annual financial statements. The consolidated financial statements included in this Quarterly Report on Form
10-Q should be read in conjunction with the consolidated financial statements and the notes thereto included in the Company’s
Annual Report on Form 10-K for the fiscal year ended December 31, 2017.

Revenue Recognition

In May 2014, the FASB issued
Accounting Standards Update No. 2014-09 (Tope 606) “Revenue from Contracts with Customers.” Topic 606 supersedes the
revenue recognition requirements in Topic 605 “Revenue Recognition” (Topic 605), and requires entities to recognize
revenues when control of the promised goods or services is transferred to customers at an amount that reflects the consideration
to which the entity expects to be entitled to in exchange for those goods or services. We adopted Topic 606 as of January 1, 2018
using the modified retrospective transition method. Upon adoption, we will recognize the cumulative effect of adopting this guidance
as an adjustment to our opening balance of retained earnings. Prior periods will not be retrospectively adjusted. The adoption
of Topic 606 does not have a material impact to our consolidated financial statements, including the presentation of revenues
in our Consolidated Statements of Operations.

2.

GOING CONCERN

The accompanying consolidated financial
statements and notes have been prepared assuming the Company will continue as a going concern. For the quarter ended March 31,
2018, the Company incurred a net loss of $1,678,290, generated negative cash flow from operations, has an accumulated deficit of
$31,675,067 and working capital deficit of $1,060,655. These circumstances raise substantial doubt as to the Company’s ability
to continue as a going concern. The Company’s ability to continue as a going concern is dependent upon the Company’s
ability to create and market innovative products, raise capital, reduce debt or renegotiate terms, and to sustain adequate working
capital to finance its operations. The failure to achieve the necessary levels of profitability and cash flows or obtain additional
funding would be detrimental to the Company. The consolidated financial statements do not include any adjustments that might be
necessary if the Company is unable to continue as a going concern.

3.

RELATED PARTY TRANSACTIONS

The Company accounts for related
party transactions in accordance with ASC 850 (“Related Party Disclosures”). A party is considered to be related to
the Company if the party directly or indirectly or through one or more intermediaries, controls, is controlled by, or is under
common control with the Company. Related parties also include principal owners of the Company, its management, members of the immediate
families of principal owners of the Company and its management and other parties with which the Company may deal if one party controls
or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties
might be prevented from fully pursuing its own separate interests. A party which can significantly influence the management or
operating policies of the transacting parties or if it has an ownership interest in one of the transacting parties and can significantly
influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate
interests is also a related party.

F-4

On November 10, 2017, the Company
and Global Security Innovative Strategies, LLC (“GSIS”), a related party, entered in an agreement whereby GSIS will
provide business development support and general consulting services for sales opportunities with U.S. government agencies and
other identified prospects and consulting support services for the Company’s role and activities as part of the Security
Center of Excellence in Orlando, Florida. The agreement is for a period of six months beginning on November 1, 2017. The Company
agreed to pay GSIS a fee of $10,000 per month and will evaluate the fee after 90 days. The Company agreed to pay the expenses of
GSIS incurred in connection with the performance of its duties under the agreement. Either party may terminate or renew the agreement
at any time, for any reason or no reason, upon at least 30 days’ notice to the other party. David Aguilar, a member of the
Company’s board of directors, is a principal at GSIS.

As of March 31, 2018, and December
31, 2017, there was $172,634 and $171,981 accrued interest payable, respectively, to related parties on convertible notes payable.

4.

INVENTORY

Inventories are stated at the
lower of cost or market, using the first-in first-out method. Cost includes materials, labor and manufacturing overhead related
to the purchase and production of inventories. We regularly review inventory quantities on hand, future purchase commitments with
our supplies, and the estimated utility of our inventory. If the review indicates a reduction in utility below carrying value,
we reduce our inventory to a new cost basis through a charge to cost of goods sold. Allowance for slow moving items increased $6,366
due to a type of aerostat material which was custom ordered. Inventory consists of the following at March 31, 2018 and December
31, 2017:

March 31, 2018

December 31, 2017

Raw Materials

$

83,018

$

114,119

Work in Progress

156,375

482,770

Finished Goods

417,233

398,912

In Transit

0

5,468

Less valuation allowance

(9,572

)

(9,572

)

Total

$

647,054

$

991,697

5.

PROPERTY AND EQUIPMENT

Property and equipment is recorded
at cost when acquired. Depreciation is provided principally on the straight-line method over the estimated useful lives
of the related assets, which is 3-7 years for equipment, furniture and fixtures, hardware and software and leasehold improvements. During
the three months ended March 31, 2018, the Company invested $1,930 in shop machinery and equipment. During that same time period,
the company sold a company vehicle for $60,000 cash and wrote off several items of abandoned equipment resulting in a $8,417 loss
on disposal of assets. Depreciation expense was $11,847 and $8,772 for the three months ended March 31, 2018 and 2017, respectively.
Property and equipment consists of the following at March 31, 2018 and December 31, 2017:

March 31,
2018

December 31,
2017

Shop machinery and equipment

$

87,534

$

87,704

Computers and electronics

31,844

35,270

Office furniture and fixtures

37,814

37,814

Vehicle

0

73,142

Leasehold improvements

19,514

19,514

176,706

253,444

Less - accumulated depreciation

(99,103

)

(97,507

)

$

77,603

$

155,937

F-5

6.

INTANGIBLE ASSETS

On July 20, 2015, the Company,
through its wholly-owned subsidiary Drone AFS Corp., purchased substantially all the assets of Adaptive Flight, Inc. (“AFI”),
a Georgia corporation. The Company purchased assets, including, but not limited to, intellectual property, licenses and permits,
including commercial software licenses for the “GUST” (Georgia Tech UAV Simulation Tool) autopilot system and other
transferable licenses which include flight simulation and fault tolerant flight control algorithms. The Company paid $100,000 in
immediately available funds and $100,000 to be held in escrow. In addition, the Company issued 150,000 shares of unregistered common
stock valued at $8.40 per share, on a post-October 29, 2015 reverse stock split basis, on the date of agreement, to be held in
escrow.

The Company had a milestone
of twelve months to complete a technology integration plan, the non-completion of which could result in the return of the purchased
assets and termination of the Company’s obligations to release the escrow cash and shares. Additional milestones included
exclusive, no-cost and perpetual licenses to all contributing intellectual property included or related to the purchased assets.
As such time as all milestones were met, one-half of the escrow shares were to be released to AFI. Upon termination of the escrow
agreement, anticipated to be twelve months from the closing of the asset purchase, if all milestones had been met, the remaining
escrow shares would be released to AFI; but if all milestones have not been met, the escrow cash and escrow shares would be released
to the Company and the purchased assets would be returned to AFI. According to the terms of the Escrow Agreement, if the escrow
share value was less than $1,400,000, the Company must issue an additional number of unregistered shares, not to exceed 50,000
shares. At December 31, 2015, the value of the 150,000 shares was $3.23 per share, or $484,500. The Company recorded $161,500 as
an additional liability and expense at December 31, 2015 for the cost of 50,000 shares at $3.23 per share. On June 3, 2016, the
Integration Plan was deemed to be completed. At June 3, 2016, the value of the 150,000 shares was $3.01 per share, or $451,150.
The additional liability was reduced to $150,500 for the cost of 50,000 shares at $3.01 per share. The Company recorded the $11,000
reduction in the additional liability through the statement of operations at June 3, 2016. The Company began amortizing the $1,460,000
of purchased assets over a sixty-month period on June 3, 2016 in the amount of $24,333 per month. Total amortization expense for
the three months ended March 31, 2018 was $73,000. The remaining unamortized balance of $924,667 is estimated be amortized in the
estimated amounts of $219,000 during 2018 and $292,000 per year for 2019 through 2020 and $121,667 in 2021.

The asset acquisition did not
qualify as a business combination under ASC 805-10 and has been accounted for as a regular asset purchase.

7.

RELATED PARTY CONVERTIBLE NOTES PAYABLE AND DERIVATIVE LIABILITY

On September 29, 2016, the
Company issued Convertible Promissory Notes Series 2016 due October 1, 2017 in the aggregate principal amount of $3,000,000 in
a private placement to the Chairman of the Board and the Chairman of the Strategic Advisory Board of the Company, both of whom
are greater than 10% shareholders of the Company. The notes bear interest at a rate of six percent (6%) per annum. The Company
may prepay the notes at any time without penalty. If the Company does not prepay a note in full or the holder does not convert
the note before the maturity date, the Company may pay the outstanding principal amount and any accrued and unpaid interest on
the maturity date with cash or with common stock or through a combination of cash and stock at the Company’s discretion.
The conversion price of the notes is the lesser of $3.00 per share or eight-five percent (85%) of the lowest per share purchase
price of common stock in the next sale of common stock in which the Company receives gross proceeds of an amount greater than or
equal to $3,000,000.

F-6

On August 3, 2017 (the “Effective
Date”), the Company entered into amendments (the “Convertible Note Amendments”) with the owners and holders of
the following convertible promissory notes issued by the Company (the “Series 2016 Convertible Notes”):

●

Convertible Promissory Note in the original principal amount of $1,500,000 issued by the Company on September 29, 2016 to Frost Gamma Investments Trust (“Frost Gamma”). Frost Gamma is a trust that is controlled by Dr. Phillip Frost, a substantial shareholder of the Company; and

●

Convertible Promissory Note in the original principal amount of $1,500,000 issued by the Company on September 29, 2016 to Jay H. Nussbaum, the Company’s Chief Executive Officer and Chairman of the Board of Directors.

The Convertible Note Amendments
extend the maturity date for each of the Series 2016 Convertible Notes to April 1, 2019 (the “Maturity Date”) and revise
the conversion price to mean $1.00 per share subject to proportional adjustment in the event of stock splits, stock dividends and
similar corporate events. Accordingly, the notes have been reclassified as long-term debt. Consistent with the original terms of
the Series 2016 Convertible Notes, interest accrues at the rate of 6% interest per annum and is payable on the Maturity Date. The
accrued interest is payable at the holders’ option in cash or shares of our common stock valued at the $1.00 per share conversion
price. The Convertible Note Amendments provide that an event of default in the City National Bank Loan will be treated as an event
of default under the Series 2016 Convertible Notes.

On November 9, 2017, the Company
entered into amendments (the “November 2017 Convertible Note Amendments”) with the owners and holders of the Series
2016 Convertible Notes to permit the payment of, at the holders’ election, accrued and unpaid interest either in monthly
or quarterly payments at any time after the Effective Date. Accrued interest may be paid with: (i) cash; (ii) the issuance and
delivery to the holder of shares of common stock of the Company at the conversion price provided for in the Series 2016 Convertible
Note; or (iii) any combination of cash and shares of Common Stock, as determined by the holder in its sole discretion.

On March 23, 2018, the Company
entered into amendments (the “March 2018 Convertible Note Amendments”) with the owners and holders of the Series 2016
Convertible Notes to extend the maturity date from April 1, 2019 until October 1, 2020. The Company evaluated the modification
under ASC 470-50 and determined that is not qualified as an extinguishment of debt.

As of March 31, 2018, and December
31, 2017, $165,740 and $166,356 accrued interest has been recorded, respectively.

The Company analyzed the conversion
option in the notes for derivative accounting treatment under ASC Topic 815, “Derivatives and Hedging,” and determined
that the instrument does not qualify for derivative accounting.

The Company therefore performed
an analysis to determine if the conversion option was subject to a beneficial conversion feature and determined that the instrument
does not have a beneficial conversion feature.

8.

REVOLVING LINE OF CREDIT

On August 2, 2017, the Company
issued a promissory note to City National Bank of Florida (“CNB”) in the principal amount of $2,000,000, the CNB Note.
The note evidences a revolving line of credit with advances that may be requested by the Company until the maturity date of August
2, 2018 so long as no event of default exists under the note, the Company or Mr. Nussbaum does not cease doing business, Mr. Nussbaum
does not seek to revoke or modify his guarantee of the Note, the Company does not misapply the proceeds of this loan or CNB in
good faith does not believe itself insecure. The CNB Note bears interest at a variable rate equal to 0.250 percentage points over
the Wall Street Journal Prime Rate payable monthly. The Company will pay to CNB a late charge of 5.0% of any monthly payment not
received by Lender within 10 calendar days after its due date. The Company may prepay the note at any time without penalty. In
the event of a default, the interest rate will increase to the highest lawful rate. The Company is obligated to maintain depository
accounts with CNB with a minimum average annual balance of $600,000. In the event the Company does not maintain this account balance,
CNB may charge the Company a fee equal to 2% of the deficiency as additional interest under the note. The CNB Note is personally
guaranteed by Mr. Nussbaum, the Company’s Chief Executive Officer pursuant to written guarantee in favor of CNB (the “CNB
Guarantee”). Mr. Nussbaum and the Company are obligated to maintain an unencumbered liquidity of no less than $6,000,000
in the form of cash, repurchase agreements, certificates of deposit or marketable securities acceptable to CNB. In addition, to
secure our obligations under the note, we entered into a security agreement in favor of CNB (the “Security Agreement”)
encumbering all of our accounts, inventory and equipment along with an assignment of a bank account we maintain at CNB with an
approximate balance of $90,000. As of March 31, 2018, $1,250,000 has been drawn against the line of credit. Accrued interest of
$6,894 has been recognized as of March 31, 2018.

F-7

Indemnification Agreement

On August 3, 2017, the Company
entered into an Indemnification Agreement with Mr. Nussbaum in order to indemnify and defend him to the fullest extent permitted
by law for any claim, expense or obligation which might arise as a result of his guarantee of the CNB Note.

9.

SERIES 2017 SECURED CONVERTIBLE NOTE – RELATED PARTY

On August 3, 2017, the Company
issued a Secured Convertible Promissory Note Series 2017 due August 2, 2018 in the aggregate principal amount of $2,000,000 (the
“Series 2017 Convertible Note”) in a private placement to Frost Nevada Investments Trust (“Frost Nevada”).
Frost Nevada is a trust that is controlled by Dr. Frost, a substantial shareholder of the Company. The note evidences a revolving
line of credit with advances that may be requested by the Company until the maturity date of August 2, 2018 so long as no event
of default exists under the loan. The Company may request advances of principal under this note equal to and at the same time as
it requests advances, if any, pursuant to the CNB Note. The note bears interest at a variable rate equal to 0.250 percentage points
over the Wall Street Journal Prime Rate. The Company may prepay the notes at any time without penalty. If the Company does not
prepay the note in full or the holder does not convert the note before the maturity date, the Company may pay the outstanding principal
amount and any accrued and unpaid interest on the maturity date with cash or with common stock or through a combination of cash
and stock at Frost Nevada’s discretion. The conversion price under the note is $1.00 per share subject to proportional adjustment
in the event of stock splits, stock dividends and similar corporate events. The Series 2017 Convertible Note is secured by a security
interest in all the Company’s assets. This security interest is subordinate to the security interest of CNB discussed in
Footnote #7 above. As of March 31, 2018, $1,250,000 has been drawn against the line of credit. Accrued interest of $6,894 has been
recognized as of March 31, 2018.

The Company analyzed the conversion
option in the notes for derivative accounting treatment under ASC Topic 815, “Derivatives and Hedging,” and determined
that the instrument does not qualify for derivative accounting.

The Company therefore performed
an analysis to determine if the conversion option was subject to a beneficial conversion feature and determined that the instrument
does not have a beneficial conversion feature.

10.

SHAREHOLDERS’ EQUITY

On August 3, 2017, the Company
entered into an amendment to the August 24, 2014 Independent Contractor Agreements it entered into with Dr. Philip Frost and Steven
Rubin who serve as members of the Company’s Strategic Advisory Board (the “SAB Amendments”). The SAB Amendments
extend the term of the agreements from May 1, 2017 until April 30, 2018 and provide for the following equity based compensation:
(a) for Dr. Frost, a warrant to purchase 2,000,000 shares of the Company’s Common Stock (the “Frost Warrant”)
and an award of 150,000 shares of the Company’s unregistered restricted Common Stock and (b) for Mr. Rubin, an award of 100,000
shares of the Company’s unregistered restricted Common Stock. The restricted stock vests upon the occurrence of a change
of control (as defined in the SAB Amendments). The Warrant has a term of five years and exercise price of $1.00 per share subject
to proportional adjustment in the event of stock splits, stock dividends and similar corporate events. The Company recognized $39,791
expense for the pro rata portion of shares earned by the two members during the three months ended March 31, 2018, amortizing the
expense over the 12 months of the service agreement regardless of the vesting condition.

F-8

In September 2016, the Company
issued 1,349,000 shares of restricted common stock outside of the 2015 Equity Plan to Jay Nussbaum, Felicia Hess, Daniyel Erdberg,
Kendall Carpenter, Mike Silverman and Reginald Brown pursuant to Stock Award Agreements. The shares will vest upon consummation
of a significant equity and/or debt financing of at least $5,000,000 provided that the holder remains engaged by the Company through
the vesting date. On August 3, 2017, these awards were modified so that the restrictions set forth in the RSA lapse upon the earlier
of (i) consummation of a significant equity and/or debt financing from which the Company receives gross proceeds of at least $7,000,000
or (ii) a change in control (as defined in the RSA Amendment), provided that, in either case, the holder remains engaged by the
Company through the date of such event. The Company does not believe the modified vesting conditions are probably of being achieved,
and as such, no stock-based compensation expense has been recorded. The Company will reassess whether achievement of the vesting
conditions is probable at each reporting date. If it is probable, stock-based compensation will be recognized.

On March 28, 2017, these awards
were modified in recognition of the Company securing a substantial sales order and recent business development activity, and vested
on that date. On that date, the awards were determined to be probable for vesting and stock-based compensation was recognized based
on the fair market value of the stock on March 28, 2017. The Company recorded $944,300 in stock-based compensation for these awards.

11.

EMPLOYEE STOCK OPTIONS

On March 28, 2018, upon approval
of the Company’s board of directors the Company granted outside its 2015 Equity Plan, 100,000 options each to a newly-appointed
director, Robert Guerra. These options vest 50% one year after the date of grant and the remaining 50% two years after the date
of grant provided the director is still actively involved with the Company. The options are exercisable at an exercise price of
$1.00 per share and expire on March 28, 2022. During the three months ended March 31, 2018, $190 compensation expense was recognized
on these 100,000 options with a remaining balance of $31,132 to be recognized over the vesting period.

On December 13, 2017, upon
approval of the Company’s board of directors the Company issued outside its 2015 Equity Plan, 100,000 options each to two
newly-appointed directors, or a total of 200,000 options. These options vest 50% after one year and the remaining 50% after two
years provided the director is still actively involved with the Company. The options are exercisable at an exercise price of $1.00
per share and expire on December 13, 2021. During the three months ended March 31, 2018 and twelve months ended December 31, 2017,
$18,213 and $3,593, respectively, compensation expense was recognized on these 200,000 options with a remaining balance of $77,983
to be recognized over the vesting period.

On November 9, 2017, upon approval
of the Company’s board of directors, the Company issued outside its 2015 Equity Plan, 2,000,000 options to purchase the Company’s
common stock to officers, directors, and for services provided. Jay Nussbaum was issued 900,000 options, Felicia Hess was issued
300,000 options, Dan Erdberg was issued 200,000 options, Kendall Carpenter was issued 170,000 options, Directors David Aguilar,
Mike Haas and General Wayne Jackson were issued 10,000, 10,000 and 10,000 options, respectively. Reginald Brown, Jr. was issued
400,000 options. These stock options immediately vested, are exercisable at an exercise price of $1.35 per share and expire on
November 9, 2021. During the twelve months ended December 31, 2017, $1,846,075 compensation expense was recognized on these 2,000,000
options

During 2016, the Company granted
10,000 options to an employee with two-year vesting and an exercise price of $3.00 and an expiration date of December 6, 2019.
The Company recognized $1,104 in compensation for the three months ended March 31, 2018 with a remaining balance of $2,708 to be
recognized over the vesting period.

On June 1, 2015, the Company
issued an option award to an employee for 37,500 shares vesting over three years with an exercise price of $10.80 and expiration
date of May 4, 2019. During the three months ended March 31, 2018, $8,620 compensation expense was recognized on these 37,500 options
and with a remaining balance of $5,749 to be recognized over the vesting period.

On January 9, 2017, the Company
issued an option to purchase 100,000 shares of common stock with an exercise price of $2.90 per share to a director. The option
vests 50,000 after one year from grant date and another 50,000 two years from grant date with an expiration date of four years
from grant date provided that the Director is still providing service to the Company. During the three months ended March 31, 2018,
$11,278 compensation expense was recognized on these 100,000 options with a remaining balance of $33,836 to be recognized over
the vesting period.

The Company used the Black-Scholes
option pricing model to estimate the fair value on the date of grant of the 100,000 options granted during the three months ended
March 31, 2018.

F-9

The following table summarizes
the assumptions used to estimate the fair value of the 100,000 stock options granted during the three months ended March 31, 2018
on the date of grant.

2018

Expected dividend yield

0

%

Expected volatility

83-86

%

Risk-free interest rate

2.49

%

Expected life of options

2.50-3.00 years

Under the Black-Scholes option
pricing model, the fair value of the 100,000 options granted during the three months ended March 31, 2018 is estimated at $31,322
on the date of grant. During the three months ended March 31, 2018, $190 compensation expense was recognized on these 100,000 options.

The following table represents
stock option activity as of and for the three months ended March 31, 2018:

Number of Options

Weighted Average Exercise Price per Share

Weighted Average Contractual Life in Years

Aggregate Intrinsic
Value

Outstanding – December 31, 2017

7,945,000

$

1.38

3.50

Exercisable – December 31, 2017

7,627,500

$

1.35

3.50

$

0

Granted

100,000

$

1.00

Cancelled or Expired

(0

)

$

.00

Outstanding – March 31, 2018

8,045,000

$

1.37

3.27

$

0

Exercisable – March 31, 2018

7,677,500

$

1.36

3.25

$

0

12.

WARRANTS

The following table represents
warrant activity as of and for the period ended March 31, 2018:

Number of Warrants

Weighted Average Exercise Price per Share

Weighted Average Contractual Life in Years

Aggregate Intrinsic
Value

Outstanding – December 31, 2017

2,232,500

$

1.36

4.34

Exercisable – December 31, 2017

2,232,500

$

1.36

4.34

$

0

Granted

0

$

0

Forfeited or Expired

0

$

0

Outstanding – March 31, 2018

2,232,500

$

1.36

4.09

$

0

Exercisable – March 31, 2018

2,232,500

$

1.36

4.09

$

0

F-10

13.

COMMITMENTS AND CONTINGENCIES

On November 17, 2014, the Company
entered into a 60-month lease for 5,533 square feet of office and manufacturing space at 11651 Central Parkway Suite 118, Jacksonville,
Florida, with an anticipated lease commencement date of February 1, 2015. The actual commencement date was July 1, 2015 and the
lease was amended to 61 months expiring July 31, 2020. The monthly rent, including operating expenses and sales tax, for each year
of the initial lease term is estimated to be $5,915. Anticipated total rent during the term of the lease is as follows:

Year 2018 - $ 54,225

Year 2019 - $ 77,309

Year 2020 - $ 45,651

Rent expense was $21,212 for
the three months ended March 31, 2018.

On May 16, 2016, Banco Popular
North America (“Banco”) filed a lawsuit in Duval County, Florida in the Circuit Court of the Fourth Judicial Circuit
against Aerial Products Corporation d/b/a Southern Balloon Works (“Aerial Products”), Kevin M. Hess, LTAS, and the
Company to collect on a delinquent Small Business Administration loan that Banco made in 2007 to Aerial Products with Mr. Hess
as the personal guarantor. LTAS and the Company filed an Answer on June 30, 2016 and Responses to Interrogatories on December 16,
2016. The lawsuit is active and discovery is ongoing. It is our position that neither LTAS nor the Company are continuations of
Aerial Products, and LTAS and the Company have denied all allegations made by Banco and will vigorously defend that position. The
Company has evaluated the probability of loss as possible but the range of loss is unable to be estimated.

Other than the Banco matter,
there are no material claims, actions, suits, proceedings inquiries, labor disputes or investigations pending.

F-11

ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Certain
statements in Management’s Discussion and Analysis (“MD&A”), other than historical information, including
estimates, projections, statements relating to our business plans, objectives and expected operating results, and the assumptions
upon which those statements are based, are “forward-looking statements”. Forward-looking statements generally can
be identified by the use of forward-looking terminology, such as “may,” “would,” “expect,”
“intend,” “could,” “estimate,” “should,” “anticipate,” “believe,”
and similar expressions. Forward-looking statements are based on current expectations and assumptions that are subject to risks
and uncertainties which may cause actual results to differ materially from the forward-looking statements. These statements are
subject to a number of risks, uncertainties and developments beyond our control or foresight, including changes in the trends
of the advanced aerostats and tethered drone industry, formation of competitors, changes in governmental regulation or taxation,
changes in our personnel and other such factors. We undertake no obligation to update or revise publicly any forward-looking statements,
whether as a result of new information, future events, or otherwise. Readers should carefully review the risk factors and related
notes included under Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2017 filed with the Securities
and Exchange Commission on March 23, 2018.

The
following MD&A is intended to help readers understand the results of our operations and financial condition and is provided
as a supplement to, and should be read in conjunction with, our Unaudited Consolidated Financial Statements and the accompanying
Notes to Unaudited Consolidated Financial Statements under Part I, Item 1 of this Quarterly Report on Form 10-Q.

Growth
and percentage comparisons made herein generally refer to the three months ended March 31, 2018 compared with the three months
ended March 31, 2017 unless otherwise noted. Unless otherwise indicated or unless the context otherwise requires, all references
in this document to “we,” “us,” “our,” the “Company,” and similar expressions
refer to Drone Aviation Holding Corp. and, depending on the context, its subsidiaries.

Business
Overview

We
design, develop, market and sell lighter-than-air (“LTA”) advanced aerostats and accessories, tethered drones, and
land-based intelligence, surveillance and reconnaissance (“ISR”) solutions. We focus primarily on the development
of a tethered aerostat known as the Winch Aerostat Small Platform (“WASP”), as well our tethered drone product, the
WATT and the FUSE Tether System designed for DJI Inspire 2 and Matrice 200 (M200) professional drones. Our products are designed
for commercial and military applications and provide secure and reliable aerial monitoring for extended durations while being
tethered to the ground via a high strength armored tether.

Our
marketing efforts include submission of proposals and bids to the U.S. Government as well as customer demonstrations at customer
identified sites as well as in Jacksonville, Florida We also showcased our products and technologies at numerous conferences and
live demonstrations, including the 2017 Special Operations Forces Industry Conference, Warrior Expo East, State of Florida HURREX
exercise, CyberQuest 2017, and presentations to a variety of federal and state government agencies. We have also increased marketing
efforts and announced the following:

●

On
April 2, 2018, we announced the appointment of Robert Guerra to our Board of Directors, replacing Kevin Hess who resigned from
the Board but remained with the Company as Chief Technology Officer. Mr. Guerra is a distinguished federal information technology
executive.

●

On
March 26, 2018, we announced a $1.7 million contract award for enhanced WASP tactical aerostat from the U.S. Department of Defense.

●

On
February 13, 2018, we announced delivery of an enhanced WASP tactical aerostat to the U.S. Army valued in excess of $800,000.
The order itself was announced on October 17, 2017.

●

On
December 14, 2017, we announced the appointments of Lieutenant General US Army (Retired), John E. Miller and government IT executive,
Timothy Hoechst, to our Board of Directors who replaced General Wayne Jackson and Mike Haas after they stepped down from their
board seats. Miller and Hoechst bring experience, expertise and strong military and government relations that can further assist
the Company to capitalize on momentum.

2

In
addition to our plans to organically grow our lighter than air systems through increased marketing and sales, we intend to continue
to consider potential strategic transactions, which could involve acquisitions of businesses or assets, joint ventures or investments
in businesses, products or technologies that expand, complement or otherwise relate to our current or future business.

Results
of Operations

Three
Months Ended March 31, 2018 compared to Three Months Ended March 31, 2017

Revenues:
Revenues of $869,023 for the quarter ended March 31, 2018 increased $501,370 or 136% from $367,653 for the same period in 2017. Sources
of revenue were derived primarily from aerostat products, FUSE tether systems and accessories. The increase in sales volume was
primarily a result of the delivery of a WASP system valued in excess of $800,000 to the U.S. Army which was ordered in the fourth
quarter of 2017 and delivered in the first quarter of 2018. We expect increased sales in future periods based on a product pipeline
developed following our increased marketing efforts discussed in the Business Overview section above.

Cost
of Goods Sold and Gross Profit: Cost of goods sold of $474,393 for the quarter ended March 31, 2018 increased $230,863
or 95% from $243,530 for the same period in 2017. Costs included materials, parts and labor associated with the sale of aerostat
products, FUSE tether systems and accessories. The $394,630 gross profit for the quarter ended March 31, 2018 was an increase
of $270,507 or 218% from the $124,123 in gross profit for the same quarter of 2017. Gross profit margins were 45% and 34% for
the quarters ended March 31, 2018 and 2017, respectively, due to the higher margins built into the system delivered in 2018.

General
and Administrative Expense: General and administrative expense primarily consists of payroll and related costs, sales
and marketing costs, research and development costs, business overhead and costs related to maintaining a public entity. General
and administrative expenses increased $482,640 or 32% to $2,002,609 in the quarter ended March 31, 2018 from $1,519,969 for the
same period in 2017. Contributing to the increase was non-cash stock-based compensation of $1,023,496 which increased $389,887
from $633,609 in the same period of 2017. Payroll expenses increased by $169,223 to $479,320 from $310,097 as a result of putting
the CEO on salary in the third quarter of 2017 and the bonus effect of payroll taxes paid on the vesting of the September 2016
stock awards, offset by research and develop costs of $39,059, a decrease of $87,099 from the same period in 2017 and legal expenses
of $34,269 which decreased $40,015 from $74,284 for the same period in 2017.

Loss
from Operations: Loss from operations for the quarter ended March 31, 2018 increased $212,133 or 15% to $1,607,979 from
loss from operations of $1,395,846 for the same period in 2017. The decrease was primarily due to an increase in gross profit
of $270,507 offset by the increase of general and administrative expense of $482,640 as discussed above.

Other
Expense: Total other expense of $70,311 for the quarter ended March 31, 2018 was $342,763 greater than the total other
income of $272,452 in the same period in 2017. This increase was primarily due interest expense of $70,311 for that quarter which was $411,035 or 85% less than the
$481,346 interest expense recognized for the same period in 2017 which also included recognition of $753,798 derivative gain.

Net
Loss: Net loss increased $554,896 or 49% to $1,678,290 for the quarter ended March 31, 2018 from net loss of $1,123,394 for
the same period in 2017. The decrease in net loss was due to factors discussed above.

3

Liquidity
and Capital Resources

Liquidity
is the ability of an enterprise to generate adequate amounts of cash to meet its needs for cash requirements. As of March 31,
2018, the Company had $938,692 in cash compared to $615,375 in cash at December 31, 2017, an increase of $323,317. As of March
31, 2018, the Company had accounts receivable of $44,409 compared to $110,065 at December 31, 2017, a decrease of $65,656 resulting
from increased collections in the first three months of 2018.

The
Company had total current assets of $1,720,909 and total current liabilities of $2,781,564, or working capital deficit of $1,060,655
at March 31, 2018 compared to total current assets of $1,820,145 and total current liabilities of $2,377,340, or working capital
deficit of $557,195 at December 31, 2017.

We
have historically financed our operations through operating revenues and sales of equity and convertible debt securities. Although
as of March 31, 2018 we have cash of $938,692, we have a working capital deficit of $1,060,655 and incurred a net loss from operations
of $1,678,290. Furthermore, the Company has a history of negative cash flow from operations, primarily due to historically heavy
investment in research and development, stock-based compensation and costs associated with maintaining a public entity. While
we expect a substantial reduction in research and development costs, we believe our existing working capital and access to capital
are sufficient to continue our operations for the next 12 months.

In
the event we are unable to refinance our revolving line of credit from City National Bank of Florida and our Series 2017 Secured
Convertible Notes which mature on August 2, 2018, we will not have sufficient resources to continue our operations for the next
12 months and to effectuate all aspects of our business plan. We will have to raise additional funds to pay for all of our planned
expenses. We potentially will have to issue additional debt or equity, or enter into a strategic arrangement with a third party
to carry out some aspects of our business plan. If we need to raise additional funds through the issuance of equity, equity-related
or convertible debt securities in the future, these securities may have rights, preferences or privileges senior to those of the
rights of holders of our common stock. We cannot predict whether additional financing will be available to us on favorable terms
when required, or at all. The issuance of additional common stock may have the effect of further diluting the proportionate equity
interest and voting power of holders of our common stock. Historically, we have financed our cash needs by private placements
of our securities and loans, bank financing and revenues from sales of our products. There is no assurance that we will be able
to obtain financing on terms consistent with our past financings or satisfactory to us, if at all.

We
currently have no agreements, arrangements or understandings with any person to obtain funds through bank loans, lines of credit
or any other sources. Since we have no other such arrangements or plans currently in effect, our inability to raise funds for
the above purposes will have a severe negative impact on our ability to remain a viable company. We are dependent upon our significant
shareholders to provide or loan us funds to meet our working capital needs.

In
anticipation of increased sales resulting from our developing product pipeline, on August 2, 2017, we completed financing transactions
that provide us with up to $4,000,000 in cash and extended the maturity date on $3,000,000 of convertible debt until October 2020
providing us with significant increased liquidity and a strengthened balance sheet. The following is a summary of these completed
financing transaction:

Revolving
Line of Credit from City National Bank of Florida. On August 2, 2017, the Company issued a promissory note to City National
Bank of Florida (“CNB”) in the principal amount of $2,000,000, the CNB Note. The note evidences a revolving line of
credit with advances that may be requested by the Company until the maturity date of August 2, 2018 so long as no event of default
exists under the note, the Company or Mr. Nussbaum does not cease doing business, Mr. Nussbaum does not seek to revoke or modify
his guarantee of the Note, the Company does not misapply the proceeds of this loan or CNB in good faith does not believe itself
insecure. The CNB Note bears interest at a variable rate equal to 0.250 percentage points over the Wall Street Journal Prime Rate
payable monthly. The Company will pay to CNB a late charge of 5.0% of any monthly payment not received by Lender within 10 calendar
days after its due date. The Company may prepay the note at any time without penalty. In the event of a default, the interest
rate will increase to the highest lawful rate. The Company is obligated to maintain depository accounts with CNB with a minimum
average annual balance of $600,000. In the event the Company does not maintain this account balance, CNB may charge the Company
a fee equal to 2% of the deficiency as additional interest under the note. The CNB Note is personally guaranteed by Mr. Nussbaum,
the Company’s Chief Executive Officer pursuant to written guarantee in favor of CNB (the “CNB Guarantee”). Mr.
Nussbaum and the Company are obligated to maintain an unencumbered liquidity of no less than $6,000,000 in the form of cash, repurchase
agreements, certificates of deposit or marketable securities acceptable to CNB. In addition, to secure our obligations under the
note, we entered into a security agreement in favor of CNB (the “Security Agreement”) encumbering all of our accounts,
inventory and equipment along with an assignment of a bank account we maintain at CNB with an approximate balance of $90,000.
As of May 10, 2018, we have borrowed a total of $1,250,000 under the CNB Note leaving availability of $750,000 under such note.

4

Series
2017 Secured Convertible Note. On August 2, 2017, the Company issued a Secured Convertible Promissory Note Series 2017 due
August 2, 2018 in the aggregate principal amount of $2,000,000 (the “Series 2017 Convertible Note”) in a private placement
to Frost Nevada Investments Trust (“Frost Nevada”). Frost Nevada is a trust that is controlled by Dr. Frost, a substantial
shareholder of the Company. The note evidences a revolving line of credit with advances that may be requested by the Company until
the maturity date of August 2, 2018 so long as no event of default exists under the loan. The Company may request advances of
principal under this note equal to and at the same time as it requests advances, if any, pursuant to the CNB Note. The note bears
interest at a variable rate equal to 0.250 percentage points over the Wall Street Journal Prime Rate. The Company may prepay the
notes at any time without penalty. If the Company does not prepay the note in full or the holder does not convert the note before
the maturity date, the Company may pay the outstanding principal amount and any accrued and unpaid interest on the maturity date
with cash or with common stock or through a combination of cash and stock at Frost Nevada’s discretion. The conversion price
under the note is $1.00 per share subject to proportional adjustment in the event of stock splits, stock dividends and similar
corporate events. The Series 2017 Convertible Note is secured by a security interest in all of the Company’s assets. This
security interest is subordinate to the security interest of CNB discussed above.

As
of May 10, 2018, we have borrowed a total of $1,250,000 under the Series 2017 Secured Convertible Note leaving availability of
$750,000 under such note.

Amendments
to Related Party Convertible Promissory Notes. On August 3, 2017, the Company entered into amendments (the “Convertible
Note Amendments”) with the owners and holders of the following convertible promissory notes issued by the Company (the “Convertible
Notes”):

●

Convertible
Promissory Note in the original principal amount of $1,500,000 issued by the Company on September 29, 2016 to Frost Gamma
Investments Trust (“Frost Gamma”). Frost Gamma is a trust that is controlled by Dr. Phillip Frost, a substantial
shareholder of the Company; and

●

Convertible
Promissory Note in the original principal amount of $1,500,000 issued by the Company on September 29, 2016 to Jay H. Nussbaum,
the Company’s Chief Executive Officer and Chairman of the Board of Directors.

The
Convertible Note Amendments extend the maturity date for each of the Convertible Notes to April 1, 2019 (the “Maturity Date”)
and revise the conversion price to mean $1.00 per share subject to proportional adjustment in the event of stock splits, stock
dividends and similar corporate events. Consistent with the original terms of the Convertible Notes, interest accrues at the rate
of 6% interest per annum and is payable on the Maturity Date. The accrued interest is payable at the holders’ option in
cash or shares of our common stock valued at the $1.00 per share conversion price. The Convertible Note Amendments provide that
an event of default in the City National Bank Loan will be treated as an event of default under the Convertible Notes. On March
23, 2018, the Company entered into additional amendments further extending the maturity date from April 1, 2019 until October
1, 2020.

On
November 9, 2017, the Company entered into amendments (the “November 2017 Convertible Note Amendments”) with the owner
and holder of the aggregate principal amount $3.000,000 Series 2016 Convertible Notes (the “Series 2016 Convertible Notes”)
issued to our Chairman of the Board and the Chairman of the Strategic Advisory Board and a substantial shareholder of our company
on September 29, 2016. The November 2017 Convertible Note Amendments permit the payment of, at the holders’ election, accrued
and unpaid interest either in monthly or quarterly payments at any time after the effective date of the amendment. Accrued interest
may be paid with: (i) cash; (ii) the issuance and delivery to the holder of shares of common stock of the Company at the conversion
price provided for in the Series 2016 Convertible Note; or (iii) any combination of cash and shares of Common Stock, as determined
by the holder in its sole discretion.

On
March 23, 2018, the Company entered into amendments (the “March 2018 Convertible Note Amendments”) with the owners
and holders of the Series 2016 Convertible Notes to extend the maturity date from April 1, 2019 until October 1, 2020.

5

As
of March 31, 2018, and December 31, 2017, $165,740 and $166,356 accrued interest has been recorded, respectively on the Series
2016 Convertible Notes.

The
accompanying consolidated financial statements and notes have been prepared assuming the Company will continue as a going concern.
For the quarter ended March 31, 2018, the Company incurred a net loss of $1,678,290, generated negative cash flow from operations,
has an accumulated deficit of $31,675,067 and working capital deficit of $1,060,655. These circumstances raise substantial doubt
as to the Company’s ability to continue as a going concern. The Company’s ability to continue as a going concern is
dependent upon the Company’s ability to create and market innovative products, raise capital, reduce debt or renegotiate
terms, and to sustain adequate working capital to finance its operations. The failure to achieve the necessary levels of profitability
and cash flows or obtain additional funding would be detrimental to the Company. The consolidated financial statements do not
include any adjustments that might be necessary if the Company is unable to continue as a going concern.

Sources
and Uses of Cash

Three Months Ended

March 31,

2018

2017

Cash flows (used in) operating activities

$

(234,753

)

$

(560,057

)

Cash flows (used in) investing activities

(58,070

)

(675

)

Cash flows provided by financing activities

500,000

0

Net increase (decrease) in cash and cash equivalents

$

323,317

$

(560,732

)

Operating
Activities

Net
cash used in operating activities during the three months ended March 31, 2018 was $234,753, which was a decrease of $325,304,
or 58%, from $560,057 net cash used in operating activities for the same period in 2017. The net loss of $1,678,290 for the first
three months of 2018 was $554,896 greater than the same period of 2017, which was a net loss of $1,123,394. In addition to the
increased net loss, the Company recognized $389,887 more non-cash stock-based compensation in the first three months of 2018 than
the previous year, offset by a $561,052 increase in working capital deficit for the three months ended March 31, 2018 compared
to the same period in 2017. The Company recognized a non-cash gain on derivative liability of $753,798 in the first three months
of 2017.

Investing
Activities:

Net
cash used in investing activities was $58,070 and $675 during the three months ended March 31, 2018 and 2017 respectively. The
Company received $60,000 in the first quarter of 2018 from the sale of a vehicle. The balance in each case was related to purchase
of shop machines and equipment, computers and electronics and furniture and equipment.

Financing
Activities:

Financing
activities during the first three months of 2018 included $250,000 proceeds from a bank line of credit and $250,000 proceeds from
a related party convertible note payable.

Off-Balance
Sheet Arrangements

We
do not have any off-balance sheet arrangements that materially effect on our financial condition, changes in financial condition,
revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources.

6

Critical
Accounting Policies and Estimates

The
Company’s accounting policies are more fully described in Note 1 of the Financial Statements included in the Company’s
Annual Report on Form 10-K for the year ended December 31, 2017 filed with the Securities and Exchange Commission on March 23,
2018. As disclosed therein, the preparation of the Company’s financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions about future events that affect the amounts reported
in the financial statements and accompanying notes. Actual results could differ significantly from those estimates. The Company
believes that the following discussion addresses the Company’s most critical accounting policies, which are those that are
most important to the portrayal of the Company’s financial condition and results of operations and require management’s
most difficult, subjective and complex judgments.

Accounts
Receivable and Credit Policies:

Accounts
receivable-trade consists of amounts due from the sale of tethered aerostats, accessories, spare parts, and customization and
refurbishment of aerostats. Such accounts receivable are uncollateralized customer obligations due under normal trade terms requiring
payment within 30 days of receipt of the invoice. We provide an allowance for doubtful accounts equal to the estimated uncollectible
amounts based on historical collection experience and a review of the current status of trade accounts receivable. At March 31,
2018 and December 31, 2017, none of the Company’s accounts receivable-trade was deemed uncollectible.

Revenue
Recognition and Unearned Revenue:

The
Company recognizes revenue when all four of the following criteria are met: 1) persuasive evidence of an arrangement exists; 2)
delivery has occurred and title has transferred or services have been rendered; 3) our price to the buyer is fixed or determinable;
and 4) collectability is reasonably assured. We record unearned revenue as a liability and the associated costs of sales as work
in process inventory. There is a balance of $44,409 in accounts receivable at March 31, 2018 for employee commission advances
and no balance in unearned revenue.

Derivative
Financial Instruments:

The
Company evaluates its financial instruments to determine if such instruments are derivatives or contain features that qualify
as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument
is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported
in the statements of operations. For stock-based derivative financial instruments, the Company uses a Black-Scholes option pricing
model, in accordance with ASC 815-15 “Derivative and Hedging” to value the derivative instruments at inception and
on subsequent valuation dates. The classification of derivative instruments, including whether such instruments should be recorded
as liabilities or as equity, is evaluated at the end of each reporting period. Derivative instrument liabilities are classified
in the balance sheet as current or non-current based on whether or not net-cash settlement of the derivative instrument could
be required within 12 months of the balance sheet date.

Stock-Based
Compensation:

We
account for stock-based compensation in accordance with ASC 718, “Compensation-Stock Compensation.” ASC 718 requires
companies to measure the cost of employee services received in exchange for an award of equity instruments, including stock options,
based on the grant-date fair value of the award and to recognize it as compensation expense over the period the employee is required
to provide service in exchange for the award, usually the vesting period.

Recently
Issued Accounting Pronouncements

In
May 2014, the FASB issued Accounting Standards Update No. 2014-09 (Topic 606) “Revenue from Contracts with Customers.”
Topic 606 supersedes the revenue recognition requirements in Topic 605 “Revenue Recognition” (Topic 605), and requires
entities to recognize revenues when control of the promised goods or services is transferred to customers at an amount that reflects
the consideration to which the entity expects to be entitled to in exchange for those goods or services. We adopted Topic 606
as of January 1, 2018 using the modified retrospective transition method. Upon adoption, we will recognize the cumulative effect
of adopting this guidance as an adjustment to our opening balance of retained earnings. Prior periods will not be retrospectively
adjusted. We expect the adoption of Topic 606 will not have a material impact to our consolidated financial statements, including
the presentation of revenues in our Consolidated Statements of Operations.

7

In
February 2016, the FASB issued ASU 2016-02, Leases, which will amend current lease accounting to require lessees to recognize
(i) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted
basis, and (ii) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of,
a specified asset for the least term. ASU 2016-02 does not significantly change lease accounting requirements applicable to lessors;
however, certain changes were made to align, where necessary, lessor accounting with the lessee accounting model. This standard
will be effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The
Company is currently reviewing the provisions of this ASU to determine if there will be any impact on our results of operations
cash flows or financial condition.

Other
than those pronouncements, management does not believe that there are any other recently issued, but not effective, accounting
standards which, if currently adopted, would have a material effect on the Company’s financial statements.

ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

As
a smaller reporting company, as that term is defined in Item 10(f)(1) of Regulation S-K, we are not required to provide information
required by this Item.

ITEM
4. CONTROLS AND PROCEDURES

(a)
Evaluation of disclosure controls and procedures.

Our
management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of
our disclosure controls and procedures pursuant to Rule 13a-15 under the Exchange Act as of the end of the period covered by this
Quarterly Report on Form 10-Q. In designing and evaluating the disclosure controls and procedures, management recognizes
that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving
the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there
are resource constraints and that management is required to apply its judgment in evaluating the benefits of possible controls
and procedures relative to their costs.

Management,
with the participation of our Chief Executive Officer and Chief Financial Officer, performed an evaluation of the effectiveness
of our disclosure controls and procedures as of March 31, 2018. Based on that evaluation, our management, including our Chief
Executive Officer and Chief Financial Officer, concluded that our disclosure controls and procedures were not effective as of
March 31, 2018 for the reasons discussed below. In addition, management identified the following material weaknesses in its assessment
of the effectiveness of disclosure controls and procedures as of March 31, 2018:

The
Company did not effectively segregate certain accounting duties due to the small size of its accounting staff.

A
material weakness is a deficiency, or a combination of control deficiencies, in internal control over financial reporting
such that there is a reasonable possibility that a material misstatement of our annual or interim consolidated financial
statements will not be prevented or detected on a timely basis. Notwithstanding the determination that our internal control
over financial reporting was not effective, as of December 31, 2017, and that there was a material weakness as identified in
this Quarterly Report, we believe that our consolidated financial statements contained in this Quarterly Report fairly
present our financial position, results of operations and cash flows for the years covered hereby in all material
respects.

We
expect to be dependent upon our Chief Financial Officer who is knowledgeable and experienced in the application of U.S. Generally
Accepted Accounting Principles to maintain our disclosure controls and procedures and the preparation of our financial statements
for the foreseeable future. We plan on increasing the size of our accounting staff at the appropriate time for our business
and its size to ameliorate our concern that we do not effectively segregate certain accounting duties, which we believe would
resolve the material weakness in disclosure controls and procedures, but there can be no assurances as to the timing of any such
action or that we will be able to do so.

(b)
Changes in internal control over financial reporting.

There
were no changes in our internal control over financial reporting that occurred during the quarter ended March 31, 2018 that have
materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

8

PART
II - OTHER INFORMATION

Item
1. Legal Proceedings

From
time to time, we may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. Except
as discussed below, we are not currently aware of any such legal proceedings or claims that we believe will have, individually
or in the aggregate, a material adverse effect on our business, financial condition, or operating results.

On
May 16, 2016, Banco Popular North America (“Banco”) filed a lawsuit in Duval County, Florida in the Circuit Court
of the Fourth Judicial Circuit against Aerial Products Corporation d/b/a Southern Balloon Works (“Aerial Products”),
Kevin M. Hess, LTAS, and the Company to collect on a delinquent Small Business Administration loan that Banco made in 2007 to
Aerial Products with Mr. Hess as the personal guarantor. LTAS and the Company filed an Answer on June 30, 2016 and Responses to
Interrogatories on December 16, 2016 and we are now in the discovery phase of litigation. The lawsuit is active and discovery
is ongoing. It is our position that neither LTAS nor the Company are continuations of Aerial Products, and LTAS and the Company
has denied all allegations made by Banco and is vigorously defending itself. The Company has evaluated the probability of loss
as possible but the range of loss is unable to be estimated.

Other
than the Banco matter, there are no material claims, actions, suits, proceedings inquiries, labor disputes or investigations pending.

Item
1A. Risk Factors

Smaller
reporting companies are not required to provide the information required by this Item.

Item
2. Unregistered Sales of Equity Securities and Use of Proceeds

Issuance
of Common Stock

None

Issuance
of Secured Convertible Promissory Note

None

Issuance
of Stock Options and Warrants

On
March 28, 2018, upon approval of the Company’s board of directors the Company granted outside its 2015 Equity Plan, 100,000
options each to a newly-appointed director, Robert Guerra. These options vest 50% one year after the date of grant and the remaining
50% two years after the date of grant provided the director is still actively involved with the Company. The options are exercisable
at an exercise price of $1.00 per share and expire on March 28, 2022. During the three months ended March 31, 2018, $190 compensation
expense was recognized on these 100,000 options with a remaining balance of $96,196 to be recognized over the vesting period.

The
Stock Options and Warrants were issued in reliance upon the exemption from securities registration afforded by the provisions
of Section 4(a)(2) of the Securities Act of 1933, as amended.

9

ITEM
3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM
4. MINE SAFETY DISCLOSURES

Not
applicable.

ITEM
5. OTHER INFORMATION

On
March 23, 2018, the Company entered into amendments (the “March 2018 Convertible Note Amendments”) with the owner
and holder of the Series 2016 Convertible Notes to extend the maturity date from April 1, 2019 until October 1, 2020. The owner
and holder of the Series 2016 Convertible Notes is a related party.

On
March 28, 2017, 1,349,000 unvested stock awards granted in September 2016 were modified in recognition of the Company securing
a substantial sales order and recent business development activity, and vested on that date. On that date, the awards were determined
to be probable for vesting and stock-based compensation was recognized based on the fair market value of the stock on August 3,
2017, the original modification date. The Company recorded $1,307,180 in stock-based compensation for these awards.

Item
6. EXHIBITS

The
Exhibits listed in the accompanying Exhibit Index are filed, furnished herewith, or incorporated by reference as part of this
Quarterly Report on Form 10-Q, in each case as set forth in the Exhibit Index.

10

SIGNATURES

Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf
by the undersigned thereunto duly authorized.